[TM] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 13.8%
YoY- -55.25%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,109,166 2,103,741 3,976,383 3,322,352 3,243,587 2,950,943 2,461,549 -2.53%
PBT 128,856 126,655 689,258 501,771 1,001,425 412,436 420,671 -17.88%
Tax 167,830 596,270 -207,529 -55,503 -49,274 -134,573 -160,025 -
NP 296,686 722,925 481,729 446,268 952,151 277,863 260,646 2.17%
-
NP to SH 273,170 701,003 453,429 426,135 952,151 277,863 260,646 0.78%
-
Tax Rate -130.25% -470.78% 30.11% 11.06% 4.92% 32.63% 38.04% -
Total Cost 1,812,480 1,380,816 3,494,654 2,876,084 2,291,436 2,673,080 2,200,903 -3.18%
-
Net Worth 10,829,288 20,376,960 16,902,481 14,408,436 14,347,411 11,381,963 15,742,390 -6.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 414,941 889,076 540,879 338,202 334,088 - - -
Div Payout % 151.90% 126.83% 119.29% 79.37% 35.09% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 10,829,288 20,376,960 16,902,481 14,408,436 14,347,411 11,381,963 15,742,390 -6.03%
NOSH 3,457,848 3,419,526 3,380,496 3,382,023 3,340,880 3,157,534 3,140,313 1.61%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.07% 34.36% 12.11% 13.43% 29.35% 9.42% 10.59% -
ROE 2.52% 3.44% 2.68% 2.96% 6.64% 2.44% 1.66% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 61.00 61.52 117.63 98.24 97.09 93.46 78.39 -4.09%
EPS 7.90 20.50 13.40 12.60 28.50 8.80 8.30 -0.81%
DPS 12.00 26.00 16.00 10.00 10.00 0.00 0.00 -
NAPS 3.1318 5.959 5.00 4.2603 4.2945 3.6047 5.013 -7.53%
Adjusted Per Share Value based on latest NOSH - 3,382,023
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 54.97 54.83 103.63 86.59 84.54 76.91 64.15 -2.53%
EPS 7.12 18.27 11.82 11.11 24.82 7.24 6.79 0.79%
DPS 10.81 23.17 14.10 8.81 8.71 0.00 0.00 -
NAPS 2.8224 5.3107 4.4052 3.7552 3.7393 2.9664 4.1028 -6.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.59 5.15 4.53 5.00 5.15 3.92 3.97 -
P/RPS 2.61 8.37 3.85 5.09 5.30 4.19 5.06 -10.43%
P/EPS 20.13 25.12 33.77 39.68 18.07 44.55 47.83 -13.42%
EY 4.97 3.98 2.96 2.52 5.53 2.24 2.09 15.51%
DY 7.55 5.05 3.53 2.00 1.94 0.00 0.00 -
P/NAPS 0.51 0.86 0.91 1.17 1.20 1.09 0.79 -7.02%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 26/07/07 02/08/06 25/08/05 24/08/04 26/08/03 27/08/02 -
Price 1.75 5.10 4.47 5.50 5.05 3.95 4.22 -
P/RPS 2.87 8.29 3.80 5.60 5.20 4.23 5.38 -9.93%
P/EPS 22.15 24.88 33.33 43.65 17.72 44.89 50.84 -12.92%
EY 4.51 4.02 3.00 2.29 5.64 2.23 1.97 14.78%
DY 6.86 5.10 3.58 1.82 1.98 0.00 0.00 -
P/NAPS 0.56 0.86 0.89 1.29 1.18 1.10 0.84 -6.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment